|
Cash & Equivalents
|
4.07M | 5.43M | 4.21M | 4.16M | 4.35M | 4.65M | 6.41M | 6.37M | 4.51M | 4.97M | 6.42M | 4.29M | 6.47M | 11.55M | 12.42M | 13.54M | 14.16M | 13.59M | 8.27M | 13.68M | 15.30M | 11.90M | 7.72M | 10.01M | 5.88M | 10.50M | 15.11M | 15.03M | 15.15M | 12.55M | 18.05M | 16.59M | 11.16M | 10.78M | 12.64M | 11.04M | 12.00M | 11.99M | 20.39M | 12.45M | 8.86M | 10.15M | 8.31M | 8.31M | 7.26M | 5.54M | 9.11M | 6.20M | 6.51M | 6.51M | 23.50M | 11.77M | 147.86M | 110.74M | 92.69M | 66.59M | 39.28M | 75.21M | 56.90M | 38.08M | 52.02M | 54.08M |
|
Short-term Investments
|
| | 0.83M | | 0.53M | 0.00M | 0.09M | 0.14M | 0.10M | 0.47M | 0.44M | 0.08M | | 0.47M | | | | | | | | | | 0.10M | 0.07M | | 0.17M | 0.36M | 0.57M | 0.56M | | 0.02M | | | | | 0.14M | | 0.73M | 0.17M | 1.08M | 2.40M | 3.86M | 2.89M | 1.70M | | 0.30M | 1.36M | 2.01M | 2.02M | 1.90M | 1.25M | 1.06M | 0.19M | 2.28M | 0.57M | 0.18M | 0.71M | | | 0.48M | |
|
Cash & Current Investments
|
4.07M | 5.43M | 5.04M | 4.16M | 4.88M | 4.65M | 6.50M | 6.50M | 4.61M | 5.44M | 6.86M | 4.37M | 6.47M | 12.02M | 12.42M | 13.54M | 14.16M | 13.59M | 8.27M | 13.68M | 15.30M | 11.90M | 7.72M | 10.11M | 5.95M | 10.50M | 15.28M | 15.39M | 15.72M | 13.11M | 18.05M | 16.61M | 11.16M | 10.78M | 12.64M | 11.04M | 12.14M | 11.99M | 21.12M | 12.62M | 9.94M | 12.56M | 12.17M | 11.20M | 8.96M | 5.54M | 9.40M | 7.56M | 8.52M | 8.53M | 25.40M | 13.02M | 148.92M | 110.92M | 94.96M | 67.16M | 39.46M | 75.92M | 56.90M | 38.08M | 52.50M | 54.08M |
|
Receivables - Net
|
| | 3.02M | | 4.15M | 4.29M | 3.88M | 4.89M | 4.92M | 4.83M | 4.41M | 4.96M | 5.63M | 4.87M | 5.31M | 6.57M | 6.92M | 6.91M | 6.79M | 7.12M | 8.21M | 7.95M | 7.17M | 8.06M | 9.98M | 11.61M | 10.93M | 13.35M | 14.26M | 13.73M | 12.38M | 12.69M | 12.21M | 11.53M | 10.84M | 13.12M | 11.59M | 13.35M | 14.56M | 12.48M | 7.51M | 12.62M | 15.54M | 15.87M | 14.81M | 14.82M | 14.58M | 16.39M | 13.53M | 14.72M | 18.40M | 24.17M | 23.51M | 24.19M | 22.21M | 19.68M | 17.96M | 18.89M | 20.88M | 24.12M | 24.22M | 27.98M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | 0.78M | 3.28M | 8.95M | 8.06M | 5.16M | 5.30M | 4.60M | 3.31M | 1.42M | 0.12M | 0.03M | | | | | |
|
Receivables
|
| | 3.02M | | 4.15M | 4.29M | 3.88M | 4.89M | 4.92M | 4.83M | 4.41M | 4.96M | 5.63M | 4.87M | 5.31M | 6.57M | 6.92M | 6.91M | 6.79M | 7.12M | 8.21M | 7.95M | 7.17M | 8.06M | 9.98M | 11.61M | 10.93M | 13.35M | 14.26M | 13.73M | 12.38M | 12.69M | 12.21M | 11.53M | 10.84M | 13.12M | 11.59M | 13.35M | 14.56M | 12.48M | 7.51M | 12.62M | 15.54M | 15.87M | 14.81M | 17.61M | 15.36M | 19.67M | 22.48M | 22.78M | 23.56M | 29.47M | 28.11M | 27.50M | 23.62M | 19.81M | 18.00M | 18.89M | 20.88M | 24.12M | 24.22M | 27.98M |
|
Inventory
|
| | | | | | 0.21M | | | | 0.59M | 0.31M | 0.19M | 0.34M | 0.31M | 0.51M | 0.48M | 0.39M | 0.39M | 0.57M | 0.62M | 0.74M | 0.90M | 1.14M | 1.28M | 1.50M | 1.21M | 1.04M | 2.31M | 2.95M | 2.94M | 2.90M | 3.25M | 3.14M | 3.77M | 3.37M | 3.26M | 3.90M | 3.46M | 2.55M | 0.96M | 1.14M | 1.88M | 2.32M | 2.84M | 3.11M | 3.28M | 3.56M | 4.80M | 5.89M | 7.28M | 6.54M | 7.80M | 7.79M | 6.79M | 6.09M | 5.54M | 4.81M | 3.98M | 3.90M | 4.02M | 4.02M |
|
Current Deferred Tax Assets
|
| | | | | | 0.88M | | | | 0.91M | | | 0.67M | 1.08M | 1.65M | 1.25M | 1.87M | 2.50M | 3.04M | 3.32M | 3.77M | 3.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 37.02M | | 40.82M | 43.01M | 43.21M | 45.73M | 47.00M | 46.47M | 45.17M | 46.21M | 46.63M | 45.80M | 44.21M | 45.83M | 46.38M | 45.99M | 44.61M | 46.11M | 46.92M | 47.06M | 44.71M | 45.28M | 48.35M | 49.74M | 49.40M | 112.06M | 109.53M | 106.67M | 103.30M | 95.02M | 94.75M | 91.59M | 87.78M | 99.96M | 97.79M | 95.61M | 13.48M | 93.89M | 96.32M | 95.69M | 16.84M | 14.58M | 19.64M | 18.72M | 20.99M | 23.22M | 19.31M | 18.63M | 17.00M | 18.33M | 20.45M | 19.40M | 17.39M | 16.14M | 21.12M | 16.45M | 21.51M | 22.11M | 24.00M | 22.62M |
|
Current Assets
|
| | 48.06M | | 53.90M | 56.04M | 58.33M | 62.48M | 63.02M | 62.38M | 63.81M | 62.10M | 64.32M | 68.04M | 68.11M | 73.98M | 74.76M | 73.60M | 74.47M | 75.61M | 80.27M | 76.11M | 67.87M | 71.45M | 73.33M | 81.09M | 83.28M | 160.82M | 158.91M | 151.95M | 153.86M | 144.55M | 139.94M | 134.70M | 131.93M | 146.03M | 149.94M | 147.11M | 145.68M | 136.47M | 141.63M | 139.27M | 141.20M | 142.14M | 146.44M | 143.83M | 147.00M | 154.25M | 153.34M | 172.27M | 169.92M | 167.70M | 308.72M | 266.27M | 242.76M | 213.93M | 188.95M | 221.58M | 205.38M | 194.50M | 211.71M | 208.94M |
|
Property, Plant & Equipment (Net)
|
| | 1.55M | | 1.30M | 1.31M | 1.44M | 1.37M | 1.33M | 1.41M | 1.35M | 1.68M | 1.78M | 1.83M | 1.76M | 1.87M | 1.69M | 1.74M | 1.61M | 5.35M | 6.16M | 6.47M | 7.13M | 7.36M | 7.94M | 9.62M | 13.45M | 18.40M | 20.41M | 22.23M | 24.62M | 28.69M | 34.54M | 40.22M | 48.06M | 55.49M | 64.01M | 72.17M | 82.12M | 94.29M | 101.29M | 109.77M | 117.53M | 129.85M | 144.19M | 155.24M | 172.66M | 191.46M | 225.20M | 254.16M | 281.50M | 303.79M | 319.39M | 330.87M | 339.64M | 350.40M | 354.23M | 355.69M | 331.05M | 322.40M | 305.33M | 287.96M |
|
Long-Term Investments
|
| | | | | | 0.09M | 0.13M | | | 0.03M | | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.61M | | | 0.07M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M |
|
Goodwill
|
| | 17.99M | | 17.99M | 18.87M | 18.87M | 18.87M | 18.87M | 18.87M | 18.87M | 18.87M | 18.87M | 18.87M | 18.87M | 18.87M | 18.87M | 18.87M | 18.87M | 21.06M | 21.01M | 21.01M | 21.01M | 21.01M | 21.01M | 21.01M | 21.01M | 85.53M | 87.49M | 87.49M | 90.05M | 90.05M | 90.05M | 90.05M | 90.05M | 109.78M | 110.09M | 110.10M | 109.82M | 115.84M | 116.30M | 116.30M | 116.30M | 116.30M | 116.30M | 116.30M | 130.41M | 130.41M | 22.70M | 130.41M | 130.41M | 130.41M | 130.41M | 130.41M | 130.41M | 130.41M | 130.41M | 130.41M | 130.41M | 130.41M | 107.70M | 130.41M |
|
Intangibles
|
| | 16.88M | | 16.25M | 17.74M | 17.48M | 17.22M | 16.95M | 16.68M | 16.42M | 16.15M | 15.87M | 15.63M | 15.40M | 0.74M | 14.38M | 14.26M | 14.20M | 14.89M | 14.77M | 14.68M | 14.47M | 14.37M | 20.32M | 0.07M | 0.20M | 62.50M | 60.43M | -44.21M | 0.23M | 56.05M | 53.69M | 0.11M | 0.45M | 61.99M | 59.45M | 0.06M | | 59.91M | 52.73M | | 47.44M | 44.98M | 42.70M | 40.41M | 50.41M | 47.66M | 44.84M | | 0.67M | 37.08M | 34.69M | 0.03M | 0.11M | 27.90M | 26.70M | 0.48M | -0.00M | 23.55M | 21.89M | -0.01M |
|
Goodwill & Intangibles
|
| | 34.87M | | 34.24M | 36.61M | 36.36M | 36.09M | 35.83M | 35.56M | 35.29M | 35.02M | 34.74M | 34.50M | 34.28M | 19.61M | 33.25M | 33.13M | 33.08M | 35.94M | 35.77M | 35.68M | 35.47M | 35.38M | 41.32M | 21.08M | 21.21M | 148.03M | 147.92M | 43.28M | 90.28M | 146.10M | 143.75M | 90.17M | 90.50M | 171.77M | 169.54M | 110.16M | 109.82M | 175.75M | 169.03M | 116.30M | 163.75M | 161.28M | 159.00M | 156.72M | 180.82M | 178.07M | 67.54M | 130.41M | 131.07M | 167.49M | 165.10M | 130.44M | 130.52M | 158.31M | 157.11M | 130.89M | 130.41M | 153.96M | 129.59M | 130.40M |
|
Long-Term Deferred Tax
|
| | 4.16M | | 4.25M | 3.57M | 6.88M | 6.81M | 6.74M | 6.67M | 5.97M | 5.97M | 6.01M | 6.09M | 6.45M | 6.89M | 7.07M | 7.44M | 7.38M | 8.11M | 8.73M | 8.92M | 7.62M | 6.85M | 6.34M | 5.36M | 5.71M | | | | | 0.00M | | | | | | | | | 0.34M | | 0.23M | 0.19M | 0.17M | 0.15M | 0.02M | 0.02M | 0.02M | 0.01M | | 0.01M | 0.01M | 0.00M | | | | | | | | |
|
Other Non-Current Assets
|
| | 12.82M | | 12.77M | 12.69M | 12.60M | 13.00M | 13.11M | 12.73M | 12.32M | 12.32M | 12.24M | 12.03M | 11.84M | 12.03M | 12.09M | 11.91M | 11.76M | 11.74M | 11.68M | 11.39M | 11.04M | 11.27M | 11.30M | 11.18M | 10.99M | 24.46M | 24.02M | 23.79M | 23.70M | 20.64M | 20.70M | 19.64M | 18.75M | 18.60M | 18.06M | 17.48M | 17.91M | 18.13M | 17.90M | 17.55M | 17.60M | 18.32M | 18.49M | 18.23M | 18.20M | 17.67M | | | | | 8.37M | 8.54M | 15.42M | 8.76M | 8.87M | 11.58M | 15.51M | 15.91M | 16.02M | 16.68M |
|
Non-Current Assets
|
| | 53.42M | | 52.56M | 54.20M | 57.36M | 57.40M | 57.01M | 56.38M | 54.96M | 54.99M | 54.78M | 53.99M | 53.24M | 52.95M | 52.85M | 52.36M | 51.33M | 58.09M | 59.02M | 58.70M | 61.26M | 66.90M | 67.03M | 67.25M | 71.13M | 190.90M | 192.34M | 194.07M | 196.79M | 196.81M | 200.34M | 202.80M | 207.65M | 259.43M | 264.35M | 272.24M | 280.24M | 301.37M | 300.56M | 305.65M | 310.70M | 321.96M | 337.10M | 349.37M | 392.59M | 409.13M | 441.37M | 473.19M | 494.83M | 513.97M | 534.59M | 547.62M | 555.67M | 566.34M | 569.26M | 577.45M | 553.41M | 547.41M | 530.48M | 526.55M |
|
Assets
|
| | 101.48M | | 106.46M | 110.23M | 115.69M | 119.88M | 120.02M | 118.76M | 118.77M | 117.09M | 119.10M | 122.04M | 121.35M | 126.93M | 127.61M | 125.96M | 125.80M | 133.70M | 139.30M | 134.80M | 129.13M | 138.35M | 140.36M | 148.35M | 154.41M | 351.72M | 351.26M | 346.02M | 350.65M | 341.36M | 340.28M | 337.50M | 339.57M | 405.46M | 414.29M | 419.34M | 425.92M | 437.84M | 442.19M | 444.92M | 451.90M | 464.10M | 483.53M | 493.20M | 539.60M | 563.38M | 594.71M | 645.47M | 664.75M | 681.67M | 843.30M | 813.89M | 798.43M | 780.27M | 758.21M | 799.03M | 758.80M | 741.91M | 742.18M | 735.49M |
|
Accounts Payables
|
| | 1.66M | | 1.69M | 1.30M | 1.05M | 1.86M | 1.55M | 1.72M | 1.93M | 2.60M | 2.44M | 2.63M | 2.36M | 4.32M | 3.19M | 3.57M | 3.58M | 3.88M | 3.78M | 3.97M | 4.17M | 4.51M | 3.31M | 4.04M | 4.79M | 7.25M | 6.64M | 5.95M | 7.03M | 9.34M | 7.34M | 8.24M | 8.45M | 8.46M | 7.59M | 5.44M | 6.67M | 9.00M | 6.51M | 8.55M | 6.33M | 9.97M | 7.43M | 9.26M | 10.02M | 14.10M | 28.18M | 18.54M | 17.17M | 16.64M | 11.96M | 11.68M | 12.68M | 12.77M | 11.23M | 9.13M | 40.24M | 28.88M | 35.77M | 32.12M |
|
Notes Payables
|
| | 3.96M | | 3.70M | 3.90M | 4.20M | 4.46M | 4.27M | 4.27M | 4.96M | 4.39M | 4.67M | 4.07M | 4.50M | 4.47M | 4.49M | 4.07M | 4.46M | 4.33M | 4.91M | 4.71M | 5.14M | 4.96M | 6.17M | 5.23M | 5.42M | 14.06M | 17.21M | 15.30M | 15.26M | 12.98M | 12.93M | 11.88M | | | | | | | | | | | | | | | | | | | 221.09M | 222.06M | 222.90M | 223.79M | 224.69M | 286.64M | | | | |
|
Payables
|
| | 5.62M | | 5.39M | 5.21M | 5.25M | 6.32M | 5.82M | 5.98M | 6.88M | 6.99M | 7.11M | 6.70M | 6.86M | 8.79M | 7.67M | 7.64M | 8.04M | 8.21M | 8.69M | 8.68M | 9.30M | 9.47M | 9.48M | 9.26M | 10.21M | 21.30M | 23.84M | 21.25M | 22.28M | 22.32M | 20.27M | 20.13M | 8.45M | 8.46M | 7.59M | 5.44M | 6.67M | 9.00M | 6.51M | 8.55M | 6.33M | 9.97M | 7.43M | 9.26M | 10.02M | 14.10M | 28.18M | 18.54M | 17.17M | 16.64M | 233.04M | 233.74M | 235.57M | 236.56M | 235.92M | 295.77M | 40.24M | 28.88M | 35.77M | 32.12M |
|
Accumulated Expenses
|
| | 1.35M | | 1.70M | 1.72M | 2.08M | 2.24M | 2.50M | 2.22M | 2.52M | 2.00M | 3.02M | 3.19M | 3.91M | 3.49M | 3.74M | 4.96M | 3.94M | 4.11M | 5.27M | 5.68M | 5.86M | 5.40M | 5.01M | 4.43M | 7.10M | 9.52M | 7.70M | 8.68M | 6.41M | 7.17M | 6.77M | 6.88M | 5.90M | 8.05M | 10.79M | 14.45M | 9.37M | 7.84M | 9.91M | 9.53M | 10.23M | 11.03M | 14.00M | 12.18M | 15.24M | 16.35M | 17.68M | 17.20M | 22.65M | 22.03M | 27.41M | 23.10M | 35.36M | 36.04M | 33.16M | 29.86M | 31.23M | | | |
|
Other Accumulated Expenses
|
| | 0.55M | | 0.57M | 0.56M | 0.56M | 0.60M | 0.59M | 0.54M | 0.51M | 0.56M | 0.54M | 0.50M | 0.47M | 0.53M | 0.51M | 0.48M | 0.47M | 0.52M | 0.50M | 0.49M | 0.47M | 0.48M | 0.51M | 0.52M | 0.53M | 1.29M | 1.25M | 1.20M | 1.18M | 1.23M | 1.10M | 1.03M | 0.98M | 1.08M | 1.04M | | | | | | | | | | 3.08M | 2.97M | 1.90M | 1.95M | 1.60M | | | | | | | | 17.55M | 17.88M | 18.53M | 19.26M |
|
Short term Debt
|
| | 1.31M | | 0.35M | 1.56M | 0.85M | 4.31M | 4.00M | 4.00M | 3.70M | 8.10M | 7.50M | 6.90M | 6.30M | 5.68M | 5.36M | 0.76M | 1.12M | 3.50M | 3.50M | 3.50M | 3.50M | 9.28M | 9.06M | 1.93M | 2.23M | 18.29M | 18.29M | 18.29M | 18.29M | 18.29M | 17.72M | 17.81M | 18.40M | 24.79M | | 0.04M | | 1.72M | 0.56M | 0.14M | 0.10M | 0.08M | 0.11M | 0.45M | 0.12M | | 226.45M | 1.99M | 0.39M | 0.13M | | | | | 0.01M | | 1.27M | 0.48M | | 0.57M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 1.50M | 1.45M | 1.41M | 1.49M | 1.51M | 1.69M | 1.76M | 1.98M | 2.27M | 2.59M | 3.15M | 3.46M | 4.01M | 4.59M | 4.64M | 5.04M | 5.09M | 5.28M | 5.40M | 5.52M | 5.46M | 5.55M | 5.15M | 5.05M | 5.08M | 5.46M |
|
Current Taxes
|
| | | | | 0.20M | 0.16M | 0.19M | 0.17M | 0.19M | 1.26M | 0.46M | 0.26M | 0.92M | 1.02M | 0.31M | 0.19M | 0.18M | 0.47M | 1.14M | 1.48M | 2.42M | 0.44M | 0.91M | 0.67M | 1.45M | 1.55M | 0.78M | 0.86M | 1.24M | 1.23M | 0.98M | 1.48M | 1.13M | 1.67M | 0.70M | 0.80M | 0.69M | 1.32M | 1.30M | 1.29M | 0.88M | 0.86M | 0.01M | 0.02M | 0.06M | 0.10M | 0.31M | 0.42M | 1.64M | 2.25M | 2.52M | 0.75M | 0.84M | 1.24M | 2.04M | 1.24M | 1.77M | 0.26M | 0.80M | 1.29M | 2.23M |
|
Current Deferred Revenue
|
| | 45.83M | | 50.12M | 52.37M | 52.68M | 55.96M | 57.44M | 56.78M | 55.00M | 56.42M | 57.00M | 56.19M | 54.38M | 56.79M | 57.61M | 57.18M | 55.50M | 57.63M | 58.63M | 59.08M | 56.65M | 57.81M | 61.34M | 63.12M | 62.80M | 134.46M | 133.16M | 131.97M | 160.58M | 150.98M | 152.05M | 148.49M | 143.69M | 159.42M | 157.22M | 154.14M | 149.30M | 152.65M | 155.30M | 154.23M | 152.25M | 157.59M | 154.86M | 151.99M | 147.79M | 152.17M | 150.18M | 147.13M | 145.13M | 151.43M | 150.97M | 149.75M | 148.08M | 155.11M | 155.57M | 156.03M | 156.80M | 162.34M | 162.71M | 158.66M |
|
Curent Deferred Tax Liability
|
| | 1.16M | | 1.25M | 0.57M | 0.88M | 1.05M | 0.90M | 1.09M | 0.91M | 0.85M | 0.80M | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 55.81M | | 59.39M | 63.38M | 63.24M | 70.95M | 71.75M | 70.82M | 70.79M | 75.63M | 77.03M | 74.71M | 73.44M | 76.50M | 75.14M | 71.21M | 69.53M | 77.24M | 79.50M | 81.87M | 78.26M | 83.89M | 86.38M | 80.82M | 84.43M | 185.66M | 185.13M | 182.66M | 178.56M | 172.22M | 170.68M | 167.52M | 165.35M | 191.72M | 165.74M | 166.10M | 156.91M | 162.67M | 165.09M | 164.70M | 162.97M | 172.05M | 170.70M | 168.38M | 173.68M | 182.84M | 423.80M | 185.95M | 188.19M | 192.12M | 194.13M | 188.38M | 201.34M | 208.19M | 204.19M | 198.87M | 199.85M | 192.97M | 200.62M | 194.55M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | 3.50M | | | 10.99M | 10.25M | 90.46M | 85.96M | 81.43M | 58.63M | 72.42M | 68.73M | 64.42M | 64.60M | 92.81M | 99.90M | 104.97M | 113.50M | 113.55M | 113.61M | 113.67M | 121.73M | 121.80M | 139.87M | 149.94M | 190.75M | 207.18M | 226.45M | 238.84M | 238.93M | 236.03M | 229.29M | 222.06M | 222.90M | 223.79M | 224.69M | 286.64M | 287.65M | 288.64M | 289.64M | 290.64M |
|
Non-Current Deffered Revenue
|
| | 16.74M | | 16.71M | 16.56M | 16.49M | 17.04M | 17.02M | 16.53M | 16.00M | 16.00M | 15.97M | 15.80M | 15.64M | 15.98M | 16.03M | 15.80M | 15.61M | 15.66M | 15.64M | 15.34M | 14.95M | 15.29M | 15.36M | 15.25M | 15.05M | 31.43M | 31.45M | 31.22M | 31.43M | 28.78M | 29.07M | 28.03M | 26.96M | 27.62M | 26.72M | 26.00M | 26.20M | 26.49M | 26.23M | 25.66M | 24.91M | 25.17M | 24.77M | 24.20M | 23.68M | 23.75M | 23.19M | 22.66M | 22.24M | 22.46M | 22.10M | 21.65M | 21.35M | 21.74M | 21.54M | 21.28M | 21.16M | 21.65M | 21.46M | 21.51M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.52M | 90.43M | 124.80M | 102.97M | 107.07M | 111.39M | 115.61M | 120.04M | 122.13M | 122.16M | 122.18M | 122.21M | 131.76M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | 3.00M | 3.01M | 3.02M | 3.04M | 3.05M | 3.06M | 3.07M | 3.09M | 1.10M | 1.11M | 1.12M | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 4.84M | | 4.84M | 5.37M | 6.23M | 5.32M | 5.29M | 5.26M | 5.23M | 5.21M | 5.18M | 5.16M | 5.14M | 5.12M | 5.11M | 5.09M | 4.79M | 5.03M | 5.02M | 4.97M | 4.88M | 4.86M | 4.84M | 4.83M | 4.83M | 20.17M | 19.65M | 18.20M | 19.83M | 20.12M | 19.58M | 19.27M | 20.93M | 24.62M | 25.22M | 25.94M | 25.47M | 27.12M | 27.11M | 27.19M | 24.69M | 24.30M | 23.39M | 22.48M | 22.57M | 22.21M | 21.19M | 18.97M | 15.72M | 12.95M | 9.59M | 6.12M | 2.97M | 2.97M | 2.97M | 2.97M | 2.96M | 2.96M | 2.96M | 2.96M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.71M | 10.98M | 10.56M | 9.42M | 10.78M | 10.68M | 11.37M | 9.18M | 11.65M | 12.47M | 13.69M | 11.85M | 15.68M | 16.89M | 17.42M | 12.44M | 18.70M | 18.11M | 21.94M | 18.25M | 24.43M | 24.68M | 29.50M | 25.90M | 34.73M | 39.84M | 54.16M |
|
Other Non-Current Liabilities
|
| | 0.17M | | 0.16M | 0.43M | 0.79M | 0.15M | 0.34M | 0.15M | 0.15M | 0.14M | 0.80M | 0.31M | 0.49M | 0.91M | 0.13M | 0.76M | 1.12M | 2.14M | 1.55M | 1.55M | 1.46M | 1.33M | 1.20M | 1.07M | 0.94M | 0.82M | 0.69M | 0.56M | 0.43M | 0.30M | 0.27M | 0.26M | 0.25M | 0.24M | 0.23M | 0.22M | 0.22M | 3.15M | 3.24M | 3.33M | 3.42M | 3.51M | 3.61M | 3.70M | 1.80M | 0.16M | 0.15M | 0.15M | 0.14M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | -0.17M | | -0.16M | -0.43M | -0.79M | -0.15M | -0.34M | -0.15M | -0.15M | -0.14M | -0.80M | -0.31M | -0.49M | -0.91M | -0.13M | -0.76M | -1.12M | -2.14M | -1.55M | -1.55M | -1.46M | -1.33M | -1.20M | -1.07M | -0.94M | -0.82M | -0.69M | -0.56M | -0.43M | -0.30M | -0.27M | -0.26M | -0.25M | -0.24M | -0.23M | -0.22M | -0.22M | -3.15M | -3.24M | -3.33M | -3.42M | -3.51M | -3.61M | -3.70M | -1.80M | -0.16M | -0.15M | -0.15M | 90.27M | | | | | | | | | | | |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.41M | | | | 79.99M | | | | 104.28M | | | |
|
Total Debt
|
| | 1.31M | | 0.35M | 1.56M | 0.85M | 4.31M | 4.00M | 4.00M | 3.70M | 8.10M | 7.50M | 6.90M | 6.30M | 5.68M | 5.36M | 0.76M | 1.12M | 3.50M | 3.50M | 3.50M | 7.00M | 9.28M | 9.06M | 12.92M | 12.48M | 108.75M | 104.25M | 99.72M | 76.92M | 90.71M | 86.45M | 82.22M | 83.00M | 117.60M | 99.90M | 105.01M | 113.50M | 115.26M | 114.17M | 113.81M | 121.83M | 121.89M | 139.98M | 150.39M | 190.87M | 207.18M | 452.90M | 240.83M | 239.32M | 236.15M | 229.29M | 222.06M | 222.90M | 223.79M | 224.70M | 286.64M | 288.92M | 289.12M | 289.64M | 291.21M |
|
Common Equity
|
| | 23.92M | | 25.35M | 24.30M | 30.42M | 26.38M | 25.77M | 25.95M | 26.55M | 20.02M | 20.71M | 26.16M | 26.92M | 29.12M | 31.12M | 33.64M | 35.64M | 31.01M | 34.22M | 27.66M | 26.33M | 29.70M | 29.28M | 34.52M | 37.82M | 39.98M | 45.13M | 48.70M | 60.21M | 65.41M | 69.26M | 75.43M | 79.78M | 83.44M | 87.00M | 87.00M | 94.19M | 95.36M | 97.37M | 100.38M | 104.70M | 107.41M | 110.82M | 113.22M | 115.09M | 115.01M | 113.50M | 105.55M | 96.66M | 79.65M | 51.11M | 30.05M | 9.88M | -15.94M | -33.07M | -53.07M | -95.30M | -108.26M | -121.69M | -144.06M |
|
Shareholder's Equity
|
| | 23.92M | | 25.35M | 24.30M | 30.42M | 26.38M | 25.77M | 25.95M | 26.55M | 20.02M | 20.71M | 26.16M | 26.92M | 29.12M | 31.12M | 33.64M | 35.64M | 31.01M | 34.22M | 27.66M | 26.33M | 29.70M | 29.28M | 34.52M | 37.82M | 39.98M | 45.13M | 48.70M | 60.21M | 65.41M | 69.26M | 75.43M | 79.78M | 83.44M | 87.00M | 87.00M | 94.19M | 95.36M | 97.37M | 100.38M | 104.70M | 107.41M | 110.82M | 113.22M | 115.09M | 115.01M | 113.50M | 105.55M | 96.66M | 79.65M | 51.11M | 30.05M | 9.88M | -15.94M | -33.07M | -53.07M | -95.30M | -108.26M | -121.69M | -144.06M |
|
Liabilities and Shareholders Equity
|
| | 101.48M | | 106.46M | 110.23M | 115.69M | 119.88M | 120.02M | 118.76M | 118.77M | 117.09M | 119.10M | 122.04M | 121.35M | 126.93M | 127.61M | 125.96M | 125.80M | 133.70M | 139.30M | 134.80M | 129.13M | 138.35M | 140.36M | 148.35M | 154.41M | 351.72M | 351.26M | 346.02M | 350.65M | 341.36M | 340.28M | 337.50M | 339.57M | 405.46M | 414.29M | 419.34M | 425.92M | 437.84M | 442.19M | 444.92M | 451.90M | 464.10M | 483.53M | 493.20M | 539.60M | 563.38M | 594.71M | 645.47M | 664.75M | 681.67M | 843.30M | 813.89M | 798.43M | 780.27M | 758.21M | 799.03M | 758.80M | 741.91M | 742.18M | 735.49M |
|
Retained Earnings
|
| | -28.10M | | -26.81M | -27.96M | | -20.27M | -19.57M | -17.94M | 0.04M | -17.43M | -16.85M | -14.25M | -0.24M | -12.85M | -0.03M | -8.81M | -0.62M | -1.17M | -0.83M | 1.30M | -1.11M | -0.23M | -0.12M | 17.60M | 0.10M | 0.20M | 0.33M | 31.49M | 42.68M | 0.02M | -0.24M | 56.37M | -0.81M | -0.20M | 0.12M | 70.43M | 0.47M | 77.32M | 77.32M | 78.04M | 2.34M | 82.25M | 84.06M | 85.44M | 0.34M | 80.45M | 1.50M | 69.34M | 0.78M | 36.82M | 5.85M | -16.92M | -40.30M | -66.78M | -85.39M | -107.68M | -150.16M | -165.29M | 0.36M | -203.95M |
|
Treasury Shares
|
| | | | | | | 4.11M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |